[IWCITY] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
17-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -82.2%
YoY- 42.02%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 123,388 48,208 142,276 55,764 40,856 37,756 54,844 14.45%
PBT 2,472 -2,116 944 2,012 1,440 1,572 1,060 15.14%
Tax -1,928 372 760 516 340 -1,088 960 -
NP 544 -1,744 1,704 2,528 1,780 484 2,020 -19.62%
-
NP to SH 544 -1,744 1,704 2,528 1,780 484 2,020 -19.62%
-
Tax Rate 77.99% - -80.51% -25.65% -23.61% 69.21% -90.57% -
Total Cost 122,844 49,952 140,572 53,236 39,076 37,272 52,824 15.08%
-
Net Worth 523,599 467,142 532,500 519,644 457,714 429,549 448,187 2.62%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 523,599 467,142 532,500 519,644 457,714 429,549 448,187 2.62%
NOSH 680,000 622,857 710,000 702,222 635,714 605,000 631,250 1.24%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 0.44% -3.62% 1.20% 4.53% 4.36% 1.28% 3.68% -
ROE 0.10% -0.37% 0.32% 0.49% 0.39% 0.11% 0.45% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 18.15 7.74 20.04 7.94 6.43 6.24 8.69 13.04%
EPS 0.08 -0.28 0.24 0.36 0.28 0.08 0.32 -20.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.75 0.75 0.74 0.72 0.71 0.71 1.36%
Adjusted Per Share Value based on latest NOSH - 702,222
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 13.19 5.15 15.20 5.96 4.37 4.03 5.86 14.46%
EPS 0.06 -0.19 0.18 0.27 0.19 0.05 0.22 -19.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5595 0.4992 0.569 0.5553 0.4891 0.459 0.4789 2.62%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.45 0.79 0.81 0.69 0.39 0.77 1.68 -
P/RPS 7.99 10.21 4.04 8.69 6.07 12.34 19.34 -13.68%
P/EPS 1,812.50 -282.14 337.50 191.67 139.29 962.50 525.00 22.91%
EY 0.06 -0.35 0.30 0.52 0.72 0.10 0.19 -17.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 1.05 1.08 0.93 0.54 1.08 2.37 -3.78%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 16/05/13 21/05/12 18/05/11 17/05/10 21/05/09 21/05/08 24/05/07 -
Price 1.52 0.74 0.79 0.62 0.66 0.71 1.35 -
P/RPS 8.38 9.56 3.94 7.81 10.27 11.38 15.54 -9.77%
P/EPS 1,900.00 -264.29 329.17 172.22 235.71 887.50 421.88 28.47%
EY 0.05 -0.38 0.30 0.58 0.42 0.11 0.24 -22.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 0.99 1.05 0.84 0.92 1.00 1.90 0.60%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment